1.542
Revenuekr B
1.719
1.847
1.907
2.020
2.117
2.269
2.356
2.488
2.607
2.690
1.673
4.91%
5.18%
19
3.15
Revenue growth%
27.08
25.43
26.73
29.57
27.16
28.28
26.63
23.91
20.94
21.61
27.95
23.91
26.68
66
8.50
Gross margin%
22.00
22.76
24.93
24.53
23.16
25.16
26.75
26.61
27.22
26.48
19.62
26.61
25.04
78
20.16
Operating margin%
8.28
5.99
8.72
10.82
9.00
9.50
11.61
9.99
9.87
9.88
29.88
9.88
9.68
75
29.03
Net margin%
9.49
10.71
9.95
7.72
9.62
9.46
10.28
13.23
13.87
15.31
3.62
13.23
10.11
74
6.369
P/E ratio (avg)x
42.33
40.14
40.24
36.51
35.42
38.67
35.25
36.63
38.76
42.43
36.27
38.67
38.72
28
31.39
EV/EBITx
20.30
19.45
19.27
16.81
17.51
15.11
14.56
14.10
13.44
12.94
36.53
14.10
15.96
86
11.36
FCF yield (avg)%
22.99
23.86
26.71
25.57
28.36
26.95
27.54
28.84
27.62
29.22
23.75
27.62
27.24
50
28.42
FCF margin%
3.08
3.46
6.06
8.80
6.18
8.51
10.82
10.30
9.48
12.18
5.73
10.30
8.66
26
0.924
FCF / Net incomex
1.386
1.501
1.504
1.553
1.764
1.664
1.767
1.792
1.839
1.747
1.589
1.767
1.705
16
10.34
ROIC%
10.93
10.82
9.37
8.48
9.32
8.87
6.93
6.38
7.16
4.61
22.15
6.93
8.68
6
18.32
Return on equity%
18.31
16.50
18.82
18.80
17.16
19.82
21.04
23.07
24.08
22.88
26.12
22.88
19.32
75
15.72
Return on assets%
20.09
19.57
22.36
25.29
24.46
24.97
27.54
28.44
30.86
28.87
21.53
28.44
25.13
80
14.81
EPSkr
23.23
22.46
19.90
18.93
19.83
20.33
19.72
17.45
19.25
19.65
16.45
(0.19%)
(1.37%)
—
7.94
EPS growth%
23.18
20.91
23.75
22.31
22.91
21.65
23.96
22.92
24.96
24.14
24.33
23.96
23.05
32
21.50
Bookvalue per shkr
36.04
40.19
47.07
47.13
55.00
58.92
62.35
70.08
79.50
87.58
17.06
9.75%
10.61%
—
7.01
FCF per sharekr
23.05
20.55
18.46
17.46
17.99
19.30
17.41
17.56
18.60
19.08
32.51
1.18%
(1.82%)
—
30.67
Dividend per shkr
13.13
14.74
14.24
13.22
14.40
13.49
14.36
13.98
14.82
15.31
7.40
1.23%
2.59%
—
9.42
Div yield (avg)%
18.09
15.93
16.53
15.68
18.53
20.19
22.41
25.09
25.26
22.97
11.57
22.97
19.36
31
13.73
Payout ratio%
7.59
5.85
8.75
5.86
7.12
5.65
4.66
6.61
8.52
7.77
22.34
6.61
6.86
5
40.75
Shares (diluted)M
27.45
25.99
24.89
25.05
23.24
24.31
22.41
22.83
23.61
22.00
39.15
(1.09%)
(3.42%)
55
6.76
Buyback yield%
12.84
14.05
15.86
13.94
16.62
15.45
13.77
16.27
14.87
15.40
17.38
15.40
15.13
52
1.140
D/E ratiox
1.461
1.291
1.312
1.417
1.519
1.524
1.343
1.184
1.061
0.982
1.025
1.184
1.328
48
1.768
Enterprise valuekr B
0.190
0.169
0.176
0.195
0.216
0.222
0.211
0.197
0.220
0.200
2.014
(1.51%)
1.42%
94
2.072
LT debtkr B
2.661
2.811
2.650
2.346
2.299
2.311
2.054
2.259
2.411
2.505
1.286
1.73%
0.52%
87
Cost of revenue
5.18%
1.00×
Operating expenses
5.54%
1.03×
Property and equipment
15.77%
Cash and investments
14.73%
Spread over hurdle
(1.28%)